[CNOUHUA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[CNOUHUA] CHINA OUHUA WINERY HLDGS LTD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.63%
YoY- -37.67%
Quarter Report
Latest QR
Upcoming QR
CNOUHUA's Result
CNOUHUA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 119,494 143,250 193,464 222,818 231,014 226,784 216,308 -32.69%
PBT 6,513 19,266 44,758 63,576 73,135 75,347 71,519 -79.78%
Tax -4,383 -7,605 -16,297 -21,470 -21,635 -20,479 -15,018 -56.03%
NP 2,130 11,661 28,461 42,106 51,500 54,868 56,501 -88.77%
-
NP to SH 1,848 11,296 27,812 41,778 50,720 53,393 54,309 -89.52%
-
Tax Rate 67.30% 39.47% 36.41% 33.77% 29.58% 27.18% 21.00% -
Total Cost 117,364 131,589 165,003 180,712 179,514 171,916 159,807 -18.61%
-
Net Worth 289,607 294,319 294,584 0 0 0 220,088 20.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 289,607 294,319 294,584 0 0 0 220,088 20.10%
NOSH 668,000 668,000 668,000 664,999 666,388 646,446 511,834 19.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.78% 8.14% 14.71% 18.90% 22.29% 24.19% 26.12% -
ROE 0.64% 3.84% 9.44% 0.00% 0.00% 0.00% 24.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.57 21.42 28.90 33.51 34.67 35.08 42.26 -42.22%
EPS 0.29 1.69 4.15 6.28 7.61 8.26 10.61 -90.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.00 0.00 0.00 0.43 3.08%
Adjusted Per Share Value based on latest NOSH - 664,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.89 21.44 28.96 33.36 34.58 33.95 32.38 -32.69%
EPS 0.28 1.69 4.16 6.25 7.59 7.99 8.13 -89.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4335 0.4406 0.441 0.00 0.00 0.00 0.3295 20.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.20 0.23 0.20 0.38 0.54 0.69 -
P/RPS 0.75 0.93 0.80 0.60 1.10 1.54 1.63 -40.42%
P/EPS 48.76 11.84 5.54 3.18 4.99 6.54 6.50 283.67%
EY 2.05 8.44 18.06 31.41 20.03 15.30 15.38 -73.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.52 0.00 0.00 0.00 1.60 -66.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 27/02/12 23/11/11 26/08/11 - - -
Price 0.12 0.16 0.25 0.29 0.26 0.00 0.00 -
P/RPS 0.65 0.75 0.87 0.87 0.75 0.00 0.00 -
P/EPS 41.79 9.47 6.02 4.62 3.42 0.00 0.00 -
EY 2.39 10.55 16.62 21.66 29.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.57 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment